[FIAMMA] QoQ Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 10.5%
YoY- 37.33%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 227,858 232,308 225,494 216,077 207,096 217,248 200,688 8.82%
PBT 35,892 38,040 40,690 40,674 36,682 40,244 30,252 12.05%
Tax -9,064 -9,576 -10,436 -10,232 -9,172 -10,136 -7,793 10.58%
NP 26,828 28,464 30,254 30,442 27,510 30,108 22,459 12.56%
-
NP to SH 24,158 25,788 27,782 27,990 25,330 27,572 20,482 11.62%
-
Tax Rate 25.25% 25.17% 25.65% 25.16% 25.00% 25.19% 25.76% -
Total Cost 201,030 203,844 195,240 185,634 179,586 187,140 178,229 8.34%
-
Net Worth 236,537 238,079 231,123 204,033 202,828 196,774 189,844 15.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 8,254 - - - 6,485 -
Div Payout % - - 29.71% - - - 31.66% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 236,537 238,079 231,123 204,033 202,828 196,774 189,844 15.77%
NOSH 120,069 117,861 117,920 117,938 117,923 117,829 117,915 1.21%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.77% 12.25% 13.42% 14.09% 13.28% 13.86% 11.19% -
ROE 10.21% 10.83% 12.02% 13.72% 12.49% 14.01% 10.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 189.77 197.10 191.23 183.21 175.62 184.38 170.20 7.51%
EPS 20.12 21.88 23.56 23.73 21.48 23.40 17.37 10.28%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.50 -
NAPS 1.97 2.02 1.96 1.73 1.72 1.67 1.61 14.38%
Adjusted Per Share Value based on latest NOSH - 117,960
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.97 43.81 42.53 40.75 39.06 40.97 37.85 8.81%
EPS 4.56 4.86 5.24 5.28 4.78 5.20 3.86 11.73%
DPS 0.00 0.00 1.56 0.00 0.00 0.00 1.22 -
NAPS 0.4461 0.449 0.4359 0.3848 0.3825 0.3711 0.358 15.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.10 1.13 0.94 1.01 0.88 0.90 0.82 -
P/RPS 0.58 0.57 0.49 0.55 0.50 0.49 0.48 13.43%
P/EPS 5.47 5.16 3.99 4.26 4.10 3.85 4.72 10.32%
EY 18.29 19.36 25.06 23.50 24.41 26.00 21.18 -9.30%
DY 0.00 0.00 7.45 0.00 0.00 0.00 6.71 -
P/NAPS 0.56 0.56 0.48 0.58 0.51 0.54 0.51 6.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 22/02/12 24/11/11 24/08/11 24/05/11 24/02/11 23/11/10 -
Price 1.11 1.30 1.04 1.05 0.91 0.92 0.88 -
P/RPS 0.58 0.66 0.54 0.57 0.52 0.50 0.52 7.54%
P/EPS 5.52 5.94 4.41 4.42 4.24 3.93 5.07 5.82%
EY 18.13 16.83 22.65 22.60 23.60 25.43 19.74 -5.50%
DY 0.00 0.00 6.73 0.00 0.00 0.00 6.25 -
P/NAPS 0.56 0.64 0.53 0.61 0.53 0.55 0.55 1.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment